Valuation NICO Holdings plc

Stocks

End-of-day quote Malawi S.E. 2026-10-20			5-day change	1st Jan Change
1,333.36 ^MWK	-0.02%		-0.05%	-23.22%

09-03	NICO Holdings plc Reports Earnings Results for the Half Year Ended June 30, 2026	CI
04-07	NICO Holdings plc Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	54,238	57,367	62,582	156,873	437,055	1,811,251
Change	-	5.77%	9.09%	150.67%	178.6%	314.42%
Enterprise Value (EV) ¹	30,954	16,641	8,493	29,944	363,566	1,734,595
Change	-	-46.24%	-48.96%	252.55%	1,114.17%	377.11%
P/E	5.42x	5.89x	3.14x	5.04x	6.07x	10.8x
PBR	1.36x	1.19x	0.96x	1.72x	2.81x	6.04x
PEG	-	-2.2x	0x	0.1x	0x	0x
Capitalization / Revenue	0.32x	0.27x	0.23x	0.54x	0.87x	2.04x
EV / Revenue	0.18x	0.08x	0.03x	0.1x	0.72x	1.96x
EV / EBITDA	1.07x	0.54x	0.16x	0.2x	1.12x	2.71x
EV / EBIT	1.13x	0.59x	0.17x	0.2x	1.14x	2.74x
EV / FCF	-6.08x	0.13x	0.05x	0.15x	2.64x	2.8x
FCF Yield	-16.4%	748%	2,200%	669%	37.8%	35.8%
Dividend per Share ²	2.3	2.75	6	10	20	40
Rate of return	4.42%	5%	10%	6.65%	4.77%	2.3%
EPS ²	9.591	9.334	19.1	29.81	69.04	160.9
Distribution rate	24%	29.5%	31.4%	33.5%	29%	24.9%
Net sales ¹	169,014	212,623	268,484	290,447	504,694	886,060
EBITDA ¹	29,063	30,708	53,033	152,189	324,275	639,657
EBIT ¹	27,448	28,201	50,563	149,640	320,100	633,231
Net income ¹	10,004	9,736	19,925	31,096	72,009	167,833
Net Debt ¹	-23,285	-40,726	-54,089	-126,930	-73,489	-76,657
Reference price ²	52.00	55.00	60.00	150.40	419.02	1,736.51
Nbr of stocks (in thousands)	1,043,041	1,043,041	1,043,041	1,043,041	1,043,041	1,043,041
Announcement Date	6/30/21	8/6/22	5/17/23	7/2/24	6/3/25	4/8/26

¹MWK in Million²MWK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NICO HOLDINGS PLC	-	-	-	-	802M
PING AN INSURANCE (GROUP) COMPANY OF CHINA, LTD.	6.44x	4.89x	-	5.61%	128B
CHINA LIFE INSURANCE COMPANY LIMITED	3.96x	1.34x	-	4.82%	128B
AIA GROUP LIMITED	12.22x	-	-	2.93%	95.44B
MANULIFE FINANCIAL CORPORATION	15.65x	-	-	3.1%	73.85B
GENERALI	13.36x	1.02x	1.03x	4.35%	71.91B
FUBON FINANCIAL HOLDING CO., LTD.	14.01x	-	-	3.86%	65.83B
METLIFE, INC.	12.89x	-	-	2.32%	64.3B
AFLAC INCORPORATED	16.91x	3.19x	-	2.03%	60.3B
GREAT-WEST LIFECO INC.	17.2x	-	-	2.98%	57.57B
Average	12.52x	2.61x	1.03x	3.56%	74.64B
Weighted average by Cap.	11.24x	2.74x	1.03x	3.83%